PROGRAM CAS145 S C H E D U L E O F E X T R A W O R K PAGE NO. 1 DATE 04/15/13 EST. NO.07 TIME 09:30 AM R.E. NAME: KAROUT, REDA 07-4Y7604 --------------------------------------------------------------------------- CCO REPORT REPORT TYPE OF WORK(+) WORK BR CONTR NO. NUMBER AMOUNT PERFORMED (-) DATE WK RPT.NO C O M M E N T S --------------------------------------------------------------------------- 002 0001 113,386.71 E.W. @ L.S.(+) 031813 N 0001 0 003 0001 93,269.01 E.W. @ L.S.(+) 031813 N 001 0 206,655.72 TOTAL THIS ESTIMATE 0.00 TOTAL PREVIOUS ESTIMATE 206,655.72 TOTAL TO DATE PROGRAM CAS145 S C H E D U L E O F D E D U C T I O N S PAGE NO. 1 DATE 04/15/13 EST. NO.07 TIME 09:30 AM R.E. NAME: KAROUT, REDA 07-4Y7604 --------------------------------------------------------------------------- DEDUCTION DESCRIPTION AMOUNT EST THIS TOTAL NO. ESTIMATE ESTIMATE --------------------------------------------------------------------------- LABOR COMPLIANCE VIOLATION MISSING PAYROLLS -1,000.00 07 -1,000.00 -1,000.00 OVERBID ITEMS OVERBID ITEM NO. 028 -8,064.35 03 OVERBID ITEM NO. 028 -4,032.17 04 OVERBID ITEM NO. 028 -4,032.18 06 OVERBID ITEM NO. 028 16,128.70 07 16,128.70 0.00 TOTAL DEDUCTIONS 15,128.70 -1,000.00 PROGRAM CAS145 PAGE 1 DATE 04/15/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y7604 TIME 09:30 AM ESTIMATE NO. 07 BID OPENING 04/19/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/15/13 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 04/15/13 LOCATION RERUN PROGRESS ESTIMATE AFTER ACCEPTANCE 07-LA-57-10.0/10.0 ---------------------------------------- AUTOBAHN CONSTRUCTION INC IN LOS ANGELES COUNTY AT VARIOUS PO BOX 11238 LOCATIONS SANTA ANA, CA 927111238 FED. AID NO. N O N E REPLACE PIPE & INLET, REPAIR SLOPE ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 001 CONSTRUCTION SITE MANAGEMENT LS 250.0000 250.00 1.000 250 002 PREPARE WATER POLLUTION CONTROL LS 775.0000 775.00 1.000 775 PROGRAM 003 TEMPORARY CONSTRUCTION ENTRANCE EA 5,000.0000 5,000.00 1.000 5,000 004 TEMPORARY DRAINAGE INLET PROTECTION EA 250.0000 1,750.00 7.000 1,750 005 TEMPORARY CONCRETE WASHOUT (PORTABLE) LS 1,000.0000 1,000.00 1.000 1,000 006 TEMPORARY CONSTRUCTION ROADWAY CY 35.0000 11,200.00 320.000 11,200 007 CONSTRUCTION AREA SIGNS LS 5,000.0000 5,000.00 0.250 1,250.00 1.000 5,000 008 TRAFFIC CONTROL SYSTEM LS 140,000.0000 140,000.00 1.000 140,000 009 CHANNELIZER (SURFACE MOUNTED) EA 20.0000 140.00 7.000 140 010 TEMPORARY RAILING (TYPE K) LF 25.0000 4,500.00 180.000 4,500 011 TEMPORARY CRASH CUSHION MODULE EA 100.0000 1,400.00 14.000 1,400 012 REMOVE PIPE (LF) LF 100.0000 6,000.00 20.000 2,000 013 REMOVE INLET EA 2,500.0000 2,500.00 1.000 2,500 014 RECONSTRUCT CHAIN LINK FENCE LF 100.0000 3,000.00 60.000 6,000 015 REMOVE CONCRETE (MISCELLANEOUS) (LS) LS 500.0000 500.00 0.500 250.00 1.000 500 016 18" CURED-IN-PLACE PIPELINER LF 225.0000 36,000.00 50.000 11,250 017 36" CURED-IN-PLACE PIPELINER LF 150.0000 51,000.00 0.000 0 018 48" CURED-IN-PLACE PIPELINER LF 180.0000 4,320.00 0.000 0 019 CLEARING AND GRUBBING (LS) LS 1,500.0000 1,500.00 0.750 1,125.00 1.000 1,500 020 IMPORTED BORROW (CY) CY 36.5000 146,000.00 936.000 34,164.00 4,936.000 180,164 021 MULCH CY 200.0000 1,000.00 7.000 1,400 022 EROSION CONTROL (BONDED FIBER MATRIX) SQFT 0.3500 5,600.00 20,000.000 7,000.00 20,000.000 7,000 (SQFT) PROGRAM CAS145 PAGE 2 DATE 04/15/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y7604 TIME 09:30 AM ESTIMATE NO. 07 BID OPENING 04/19/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/15/13 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 04/15/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ 023 MINOR CONCRETE (MINOR STRUCTURE) CY 1,000.0000 4,200.00 4.200 4,200.00 4.200 4,200 (F) 024 24" CORRUGATED STEEL PIPE (.064" THICK) LF 500.0000 10,000.00 20.000 10,000 025 36" CORRUGATED STEEL PIPE (.138" THICK) LF 600.0000 24,000.00 0.000 0 026 MISCELLANEOUS IRON AND STEEL LB 6.0000 1,578.00 263.000 1,578.00 263.000 1,578 (F) 027 MAINTAINING EXISTING TRAFFIC MANAGEMENT LS 500.0000 500.00 1.000 500.00 1.000 500 SYSTEM ELEMENTS DURING CONSTRUCTION PROGRAM CAS145 PAGE 3 DATE 04/15/13 STATE OF CALIFORNIA - DEPARTMENT OF TRANSPORTATION 07-4Y7604 TIME 09:30 AM ESTIMATE NO. 07 BID OPENING 04/19/12 P R O J E C T R E C O R D - E S T I M A T E WORK PERFORMED THROUGH 03/15/13 R.E. NAME: KAROUT, REDA DATE OF THIS ESTIMATE 04/15/13 ------------------------------------------------------------------------------------------------------------------------------------ ITEM CONTRACT ORIGINAL THIS ESTIMATE TOTAL ESTIMATE NO. ITEM DESCRIPTION UNIT PRICES AUTH. AMT QUANTITY $ AMOUNT QUANTITY $ AMOU ------------------------------------------------------------------------------------------------------------------------------------ SUBTOTAL CONTRACT ITEMS WITHOUT MOBILIZATION 50,067.00 399,607.00 ADJUSTMENT OF COMPENSATION 0.00 0.00 EXTRA WORK 206,655.72 206,655.72 SUBTOTAL AMOUNT EARNED WITHOUT MOBILIZATION 256,722.72 606,262.72 028 MOBILIZATION LS 70,000.0000 70,000.00 1.000 70,000 ORIGINAL CONTRACT AMOUNT 538,713.00 TOTAL WORK COMPLETED 256,722.72 676,262.72 MATERIALS ON HAND ON SITE 0.00 MATERIALS ON HAND ELSEWHERE 0.00 DEDUCTIONS 15,128.70 -1,000.00 TOTAL 271,851.42 675,262.72 ITEMS FOR WHICH CONTRACT PRICE EXCEEDS MAXIMUM VALUE MAXIMUM CONTRACT OVERBID VALUE PRICE AMOUNT 028 MOBILIZATION 53,871.30 70,000.00 16,128.70 DATE CONTR CONTRACT DATE WORK BEGIN JOB COM- WORKING WEATHER NON- C.C.O. OTHER PERCENT PERCENT TIME APPROVED DAYS STARTED CONSTR PLETED ON DAYS WORKING DAYS DAYS DAYS COMPLETED ELAPSED 07/16/12 85 10/02/12 09/10/12 03/15/13 84 42 0 0 100% 100% KAROUT, REDA RESIDENT ENGINEER PROGRAM CAS145 DATE 04/15/13